15.37
RevenueRM M
24.79
25.79
26.85
27.59
27.62
28.68
28.69
29.17
29.77
16.77
17.29
1.53%
2.40%
5
5.19
Revenue growth%
26.35
27.08
25.48
23.71
26.57
24.17
25.50
28.29
25.90
19.73
21.54
25.90
25.70
21
14.80
Gross margin%
22.24
21.52
19.51
16.94
16.35
15.89
15.56
12.73
12.33
13.97
21.07
15.56
16.65
61
21.38
Operating margin%
6.96
5.87
7.06
4.18
3.22
3.87
1.42
2.77
4.66
24.58
25.62
3.22
4.42
61
27.75
Net margin%
17.60
20.51
18.29
20.08
19.43
19.88
18.66
17.57
17.15
22.00
13.83
18.66
18.48
80
36.79
P/E ratio (avg)x
49.56
57.91
60.97
59.05
57.07
54.48
63.72
75.39
73.85
10.91
22.69
63.72
58.48
23
20.59
EV/EBITx
19.77
22.23
25.96
26.93
25.25
28.08
26.82
30.52
33.53
12.56
24.38
28.08
26.39
22
9.36
FCF yield (avg)%
8.29
5.31
3.60
5.21
7.88
6.86
4.60
5.35
6.97
5.32
17.80
6.86
5.67
84
29.38
FCF margin%
29.26
30.26
31.25
30.59
27.99
27.96
29.08
29.49
27.92
2.39
18.89
27.99
29.37
18
0.240
FCF / Net incomex
1.500
1.507
1.599
1.765
1.814
2.118
2.180
2.278
2.570
0.143
1.517
2.180
1.790
49
26.09
ROIC%
6.63
7.89
9.18
9.85
10.57
12.63
14.86
16.97
15.00
4.77
10.08
14.86
10.21
26
12.15
Return on equity%
19.91
19.35
18.28
20.18
17.27
19.92
17.35
15.23
16.06
23.43
19.27
17.27
18.81
37
7.63
Return on assets%
14.06
15.82
18.69
19.53
17.16
19.22
20.54
22.07
20.80
18.55
12.84
20.54
18.95
70
0.01
EPSRM
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.97%)
(4.18%)
—
3.45
EPS growth%
18.73
17.94
19.99
21.71
19.74
18.92
20.89
18.05
16.90
12.30
24.33
18.92
18.82
17
0.02
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.01
0.02
0.01
0.01
3.68%
4.11%
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(3.80%)
(0.97%)
—
0.01
Dividend per shRM
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
—
0.01
7.55%
6.71%
—
6.99
Div yield (avg)%
10.65
11.96
10.54
10.99
11.15
10.67
13.58
10.96
13.73
25.70
8.71
11.15
11.07
16
4.75
Payout ratio%
14.94
15.85
15.94
13.49
15.37
15.89
14.37
15.93
15.40
7.01
4.46
15.40
15.38
20
0.546
Shares (diluted)B
0.959
1.123
1.155
1.154
1.172
1.277
1.376
1.494
1.731
0.562
0.575
8.44%
8.19%
51
25.52
Buyback yield%
22.67
22.88
20.45
21.82
20.05
20.30
22.26
22.40
20.03
17.27
12.37
20.30
21.51
79
0.500
D/E ratiox
2.609
2.579
2.464
2.533
2.837
2.687
2.868
2.843
3.172
0.444
1.751
2.843
2.648
40
14.10
Enterprise valueRM M
3.920
4.288
4.630
4.543
4.539
4.594
4.711
4.548
4.979
1.665
23.33
1.85%
4.02%
19
26.10
LT debtRM M
9.286
9.233
10.72
12.85
13.48
15.55
17.29
19.86
21.61
14.04
2.788
10.97%
9.00%
63
Cost of revenue
2.08%
0.97×
Operating expenses
3.41%
1.10×
Property and equipment
15.89%
Spread over hurdle
(3.05%)